| Tap a line for its trend | Last 12Mto Jun 2026 | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 | FY22 and earlierAlpha Plus |
|---|
Adjustments to reconcile profit — non-cash items | FY22 and earlierEvery year the company has filed comes with Alpha Plus. | |||||
|---|---|---|---|---|---|---|
| — | 2.0 | 2.2 | 1.4 | 1.0 | ||
| — | −0.4 | 7.6 | −22.5 | −39.7 | ||
| — | 0.4 | 0.4 | 0.5 | 0.1 | ||
| — | −18.4 | −23.0 | −19.7 | −14.2 | ||
| — | −0.2 | −0.2 | 0.0 | 0.0 | ||
| — | 21.3 | −0.1 | −21.7 | 0.0 | ||
| — | 0.4 | −0.5 | 0.0 | 0.0 | ||
| — | 10.9 | 0.0 | −35.9 | 233 | ||
Changes in working capital | ||||||
| — | 0.0 | 0.0 | 1.8 | 0.4 | ||
| — | −0.2 | −0.9 | −2.7 | 0.4 | ||
| — | 0.0 | 2.4 | 0.0 | 0.0 | ||
| — | −0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 1.3 | 4.0 | −5.0 | −3.0 | ||
| — | 0.0 | −150 | −0.4 | 0.0 | ||
| — | 0.0 | 10.0 | 0.0 | 0.0 | ||
| — | 7.3 | 11.3 | 0.0 | 0.0 | ||
| — | −1.6 | 0.0 | −0.1 | −2.5 | ||
| — | 0.0 | 0.0 | −0.0 | 0.0 | ||
| — | 0.0 | −0.9 | 0.0 | −1.0 | ||
| — | 0.0 | 0.1 | −16.7 | 0.0 | ||
| — | −1.2 | 0.0 | 0.0 | 0.0 | ||
| — | −0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.1 | 0.0 | ||
| — | 0.3 | 0.4 | 0.0 | 0.0 | ||
Cash from operating activities | ||||||
| −8.4 | −15.5 | 5.1 | 74.3 | 46.4 | ||
| — | 21.9 | −138 | −121 | 174 | ||
| — | 6.4 | −132 | −46.6 | 221 | ||
| — | 16.5 | 0.0 | 3.7 | 10.2 | ||
| — | 0.0 | 0.0 | 0.0 | −0.0 | ||
| — | −0.7 | 0.0 | 0.0 | 44.1 | ||
| — | 4.4 | 6.4 | 1.9 | −1.9 | ||
| — | 17.8 | −139 | −44.8 | 277 | ||
Cash from investing activities | ||||||
| — | 0.3 | 3.1 | 0.6 | 0.2 | ||
| — | 0.0 | 0.0 | 34.3 | 0.0 | ||
| — | 267 | 570 | 7.3 | 0.0 | ||
| — | 247 | 698 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 278 | ||
| — | 0.0 | 0.1 | 0.0 | 0.0 | ||
| — | 0.2 | 0.2 | 0.0 | 0.0 | ||
| — | 1.7 | 12.9 | 17.0 | 4.6 | ||
| — | −17.6 | 138 | 43.4 | −274 | ||
Cash from financing activities | ||||||
| — | 0.0 | 2.5 | 0.0 | 0.0 | ||
| — | 0.6 | 0.2 | 0.0 | 0.0 | ||
| — | 0.2 | 0.3 | 0.5 | 1.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −0.8 | 2.0 | −0.5 | −1.1 | ||
| — | −0.6 | 1.3 | −2.0 | 2.0 | ||
| — | −0.6 | 1.3 | −2.0 | 2.0 | ||
| — | — | — | 1.0 | 2.9 | ||
Reference items | ||||||
| −5.8 | −13.1 | 7.0 | 55.5 | 46.9 | ||
| 142.6% | 85.4% | 42.4% | 152.2% | 274.0% | ||
| 17.5 | 17.5 | −142 | −45.4 | 277 | ||
| ₹7.78 | ₹7.78 | −₹62.94 | −₹20.16 | ₹122.73 | ||
| 15.09× | — | — | — | — | ||
| — | −1.48× | −31.97× | −0.63× | 6.29× | ||
| — | 4.4 | 6.4 | 1.9 | −1.9 | ||
| — | — | — | — | 0.0 | ||
From the company's filings with NSE and BSE (Ind-AS), consolidated. For information only, not investment advice.
In ₹ Crore except Per Share 12 Months Ending | FY23 31/03/2023 | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | Last 12M 30/06/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | 1.0 | 1.4 | 2.2 | 2.0 | — | |
| + Impairment Loss / (Reversal) | -39.7 | -22.5 | 7.6 | -0.4 | — | |
| + Finance Costs | 0.1 | 0.5 | 0.4 | 0.4 | — | |
| + Interest Income | -14.2 | -19.7 | -23.0 | -18.4 | — | |
| + Dividend Income | 0.0 | 0.0 | -0.2 | -0.2 | — | |
| + Fair Value (Gains) / Losses | 0.0 | -21.7 | -0.1 | 21.3 | — | |
| + Other Non-cash Items | 0.0 | 0.0 | -0.5 | 0.4 | — | |
| + Other — Cash Effects are Investing / Financing | 232.8 | -35.9 | 0.0 | 10.9 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 0.4 | 1.8 | 0.0 | 0.0 | — | |
| + Trade Receivables — Current | 0.4 | -2.7 | -0.9 | -0.2 | — | |
| + Trade Receivables — Non-current | 0.0 | 0.0 | 2.4 | 0.0 | — | |
| + Other Financial Assets — Current | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| + Other Financial Assets — Non-current | -3.0 | -5.0 | 4.0 | 1.3 | — | |
| + Other Current Assets | 0.0 | -0.4 | -150.5 | 0.0 | — | |
| + Other Non-current Assets | 0.0 | 0.0 | 10.0 | 0.0 | — | |
| + Other Bank Balances | 0.0 | 0.0 | 11.3 | 7.3 | — | |
| + Trade Payables — Current | -2.5 | -0.1 | 0.0 | -1.6 | — | |
| + Trade Payables — Non-current | 0.0 | -0.0 | 0.0 | 0.0 | — | |
| + Other Financial Liabilities — Current | -1.0 | 0.0 | -0.9 | 0.0 | — | |
| + Other Financial Liabilities — Non-current | 0.0 | -16.7 | 0.1 | 0.0 | — | |
| + Other Current Liabilities | 0.0 | 0.0 | 0.0 | -1.2 | — | |
| + Other Non-current Liabilities | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| + Provisions — Current | 0.0 | 0.1 | 0.0 | 0.0 | — | |
| + Provisions — Non-current | 0.0 | 0.0 | 0.4 | 0.3 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 46.4 | 74.3 | 5.1 | -15.5 | -8.4 | |
| + Total Adjustments (incl. Working Capital) | 174.4 | -120.9 | -137.6 | 21.9 | — | |
| Cash from Operations (pre-tax) | 220.8 | -46.6 | -132.5 | 6.4 | — | |
| + Interest Received — Operating | 10.2 | 3.7 | 0.0 | 16.5 | — | |
| + Interest Paid — Operating | -0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Inflows / (Outflows) — Operating | 44.1 | 0.0 | 0.0 | -0.7 | — | |
| + Income Taxes Paid | -1.9 | 1.9 | 6.4 | 4.4 | — | |
| Cash from Operating Activities | 276.9 | -44.8 | -138.8 | 17.8 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.2 | 0.6 | 3.1 | 0.3 | — | |
| + Disp of Investment Property | 0.0 | 34.3 | 0.0 | 0.0 | — | |
| + Acq of Other Long-term Assets | 0.0 | 7.3 | 570.3 | 266.5 | — | |
| + Disp of Other Long-term Assets | 0.0 | 0.0 | 698.4 | 247.3 | — | |
| + Purchase of Investments (Equity / Debt) | 278.2 | 0.0 | 0.0 | 0.0 | — | |
| + Disp of Interests in Joint Ventures | 0.0 | 0.0 | 0.1 | 0.0 | — | |
| + Dividends Received — Investing | 0.0 | 0.0 | 0.2 | 0.2 | — | |
| + Interest Received — Investing | 4.6 | 17.0 | 12.9 | 1.7 | — | |
| Cash from Investing Activities | -273.8 | 43.4 | 138.1 | -17.6 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 0.0 | 0.0 | 2.5 | 0.0 | — | |
| + Repayment of Borrowings | 0.0 | 0.0 | 0.2 | 0.6 | — | |
| + Payment of Lease Liabilities | 1.0 | 0.5 | 0.3 | 0.2 | — | |
| + Dividends Paid | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | -1.1 | -0.5 | 2.0 | -0.8 | — | |
| Net Changes in Cash (pre-FX) | 2.0 | -2.0 | 1.3 | -0.6 | — | |
| Net Changes in Cash | 2.0 | -2.0 | 1.3 | -0.6 | — | |
| Closing Cash | 2.9 | 1.0 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 46.9 | 55.5 | 7.0 | -13.1 | -5.8 | |
| EBITDA Margin % | 274.02 | 152.15 | 42.44 | 85.35 | 142.62 | |
| Free Cash Flow (CFO − Capex) | 276.7 | -45.4 | -141.9 | 17.5 | 17.5 | |
| Free Cash Flow per Basic Share | 122.73 | -20.16 | -62.94 | 7.78 | 7.78 | |
| Price to Free Cash Flow | — | — | — | — | 15.09 | |
| Cash Flow to Net Income | 6.29 | -0.63 | -31.97 | -1.48 | — | |
| Cash Paid for Taxes | -1.9 | 1.9 | 6.4 | 4.4 | — | |
| Cash Paid for Interest | 0.0 | — | — | — | — | |